| 楼价： | $7,000,000.00 |
| 首期： | $2,100,000.00 |
| 贷款金额： | $4,900,000.00 |
| 每月供款额： | $24,860.27 (3.625厘息计供300期) |
| 全期供款共： | $7,458,081.58 |
| 全期利息共： | $2,558,081.58 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,500.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $70,000.00 |
| 按揭保险费： | $0 一次性付款 |
| * 因律师收费现已浮动, 请自行与律师行商议. | |
| 转名契： | $210.00 |
| 楼契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 注册费： | $300.00 |
| 查册费： | $30.00 |
| 印花税#： | $210,000.00 | # 收费以税务局的公布为准. |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $83,759.36 | $42,926.02 | $29,326.23 | $22,534.82 | $18,466.75 | $15,760.34 | $13,832.00 |
| 1.500 | $84,818.45 | $43,997.83 | $30,416.41 | $23,644.73 | $19,596.88 | $16,910.89 | $15,003.04 |
| 2.000 | $85,886.02 | $45,086.59 | $31,531.93 | $24,788.28 | $20,768.86 | $18,111.35 | $16,231.88 |
| 2.500 | $86,962.07 | $46,192.25 | $32,672.67 | $25,965.24 | $21,982.22 | $19,360.92 | $17,517.27 |
| 3.000 | $88,046.58 | $47,314.76 | $33,838.50 | $27,175.28 | $23,236.35 | $20,658.60 | $18,857.66 |
| 3.500 | $89,139.55 | $48,454.08 | $35,029.24 | $28,418.03 | $24,530.55 | $22,003.19 | $20,251.24 |
| 3.625 | $89,414.11 | $48,741.52 | $35,330.80 | $28,733.77 | $24,860.27 | $22,346.51 | $20,607.71 |
| 4.000 | $90,240.96 | $49,610.12 | $36,244.71 | $29,693.04 | $25,864.01 | $23,393.35 | $21,695.96 |
| 4.500 | $91,350.79 | $50,782.82 | $37,484.67 | $30,999.82 | $27,235.79 | $24,827.58 | $23,189.58 |
| 5.000 | $92,469.04 | $51,972.10 | $38,748.89 | $32,337.83 | $28,644.91 | $26,304.26 | $24,729.70 |
| 5.500 | $93,595.69 | $53,177.88 | $40,037.09 | $33,706.48 | $30,090.29 | $27,821.66 | $26,313.80 |
| 6.000 | $94,730.73 | $54,400.05 | $41,348.98 | $35,105.12 | $31,570.77 | $29,377.98 | $27,939.30 |
| 免责声明： 以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的 数据结果只作模拟性参考，其准确性不被保证。 |